Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,924£28,343£29,051£29,778£30,671£145,767
Total Expenses£20,206£20,294£20,408£20,524£20,656£102,089
Profit Before Tax£7,718£8,049£8,644£9,253£10,015£43,678
Profit After Tax £6,251£6,520£7,001£7,495£8,112£35,379
Change In Property Value£11,655£12,005£22,669£26,090£27,655£100,073
Net Return£17,906£18,524£29,670£33,585£35,767£135,453
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)14%15%24%27%29%109%